[EIG] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 14.45%
YoY- 364.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 157,882 152,170 145,934 143,044 128,822 129,284 157,444 0.04%
PBT 16,204 19,584 22,764 21,666 6,972 740 -42,324 -
Tax -4,278 -4,198 -4,400 -4,626 -3,304 -4,274 -84 92.41%
NP 11,926 15,386 18,364 17,040 3,668 -3,534 -42,408 -
-
NP to SH 13,484 20,920 18,364 17,040 3,668 -3,102 -42,226 -
-
Tax Rate 26.40% 21.44% 19.33% 21.35% 47.39% 577.57% - -
Total Cost 145,956 136,784 127,570 126,004 125,154 132,818 199,852 -5.09%
-
Net Worth 202,786 204,159 135,138 125,674 113,004 80,178 105,631 11.47%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,583 7,561 5,553 5,544 - - - -
Div Payout % 48.83% 36.14% 30.24% 32.54% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 202,786 204,159 135,138 125,674 113,004 80,178 105,631 11.47%
NOSH 263,359 252,048 185,120 184,815 185,252 131,440 132,038 12.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.55% 10.11% 12.58% 11.91% 2.85% -2.73% -26.94% -
ROE 6.65% 10.25% 13.59% 13.56% 3.25% -3.87% -39.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.95 60.37 78.83 77.40 69.54 98.36 119.24 -10.81%
EPS 5.12 8.30 9.92 9.22 1.98 -2.36 -31.98 -
DPS 2.50 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.73 0.68 0.61 0.61 0.80 -0.63%
Adjusted Per Share Value based on latest NOSH - 184,538
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.56 64.15 61.53 60.31 54.31 54.51 66.38 0.04%
EPS 5.68 8.82 7.74 7.18 1.55 -1.31 -17.80 -
DPS 2.78 3.19 2.34 2.34 0.00 0.00 0.00 -
NAPS 0.8549 0.8607 0.5697 0.5298 0.4764 0.338 0.4453 11.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.90 1.25 0.97 0.43 0.49 0.58 -
P/RPS 1.47 1.49 1.59 1.25 0.62 0.50 0.49 20.07%
P/EPS 17.19 10.84 12.60 10.52 21.72 -20.76 -1.81 -
EY 5.82 9.22 7.94 9.51 4.60 -4.82 -55.14 -
DY 2.84 3.33 2.40 3.09 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.71 1.43 0.70 0.80 0.72 7.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 18/11/15 19/11/14 20/11/13 21/11/12 24/11/11 25/11/10 -
Price 0.88 0.91 1.10 0.90 0.50 0.45 0.55 -
P/RPS 1.47 1.51 1.40 1.16 0.72 0.46 0.46 21.34%
P/EPS 17.19 10.96 11.09 9.76 25.25 -19.07 -1.72 -
EY 5.82 9.12 9.02 10.24 3.96 -5.24 -58.15 -
DY 2.84 3.30 2.73 3.33 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.51 1.32 0.82 0.74 0.69 8.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment